[PMETAL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PMETAL] PRESS METAL ALUMINIUM HOLDINGS BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 429.24%
YoY- 4907.15%
Quarter Report
Latest QR
Upcoming QR
PMETAL's Result
PMETAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,217,120 1,210,356 1,328,349 1,278,588 1,259,900 1,202,292 664,049 49.82%
PBT 63,566 54,512 444,116 579,945 123,294 122,852 28,985 68.87%
Tax -8,236 -7,512 -2,382 -16,228 -7,020 -10,828 -6,374 18.65%
NP 55,330 47,000 441,734 563,717 116,274 112,024 22,611 81.68%
-
NP to SH 54,072 45,724 434,347 553,724 104,626 100,644 20,630 90.21%
-
Tax Rate 12.96% 13.78% 0.54% 2.80% 5.69% 8.81% 21.99% -
Total Cost 1,161,790 1,163,356 886,615 714,870 1,143,626 1,090,268 641,438 48.64%
-
Net Worth 685,009 673,482 648,574 638,857 284,890 260,043 217,832 114.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,465 - 7,206 - 10,683 - 4,805 8.96%
Div Payout % 10.11% - 1.66% - 10.21% - 23.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 685,009 673,482 648,574 638,857 284,890 260,043 217,832 114.79%
NOSH 364,366 364,044 360,319 358,908 356,113 351,410 320,341 8.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.55% 3.88% 33.25% 44.09% 9.23% 9.32% 3.41% -
ROE 7.89% 6.79% 66.97% 86.67% 36.73% 38.70% 9.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 334.04 332.47 368.66 356.24 353.79 342.13 207.29 37.49%
EPS 14.84 12.56 121.04 154.28 29.38 28.64 6.44 74.54%
DPS 1.50 0.00 2.00 0.00 3.00 0.00 1.50 0.00%
NAPS 1.88 1.85 1.80 1.78 0.80 0.74 0.68 97.10%
Adjusted Per Share Value based on latest NOSH - 358,904
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.77 14.69 16.12 15.52 15.29 14.59 8.06 49.80%
EPS 0.66 0.55 5.27 6.72 1.27 1.22 0.25 91.12%
DPS 0.07 0.00 0.09 0.00 0.13 0.00 0.06 10.83%
NAPS 0.0831 0.0817 0.0787 0.0775 0.0346 0.0316 0.0264 114.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.22 1.19 1.59 1.56 1.78 1.04 0.58 -
P/RPS 0.37 0.36 0.43 0.44 0.50 0.30 0.28 20.43%
P/EPS 8.22 9.47 1.32 1.01 6.06 3.63 9.01 -5.93%
EY 12.16 10.55 75.81 98.90 16.51 27.54 11.10 6.27%
DY 1.23 0.00 1.26 0.00 1.69 0.00 2.59 -39.15%
P/NAPS 0.65 0.64 0.88 0.88 2.23 1.41 0.85 -16.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 30/11/07 29/08/07 29/05/07 27/02/07 -
Price 1.16 1.47 1.32 1.65 1.63 1.66 0.93 -
P/RPS 0.35 0.44 0.36 0.46 0.46 0.49 0.45 -15.43%
P/EPS 7.82 11.70 1.10 1.07 5.55 5.80 14.44 -33.58%
EY 12.79 8.54 91.32 93.50 18.02 17.25 6.92 50.66%
DY 1.29 0.00 1.52 0.00 1.84 0.00 1.61 -13.74%
P/NAPS 0.62 0.79 0.73 0.93 2.04 2.24 1.37 -41.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment